BNBCalc.com Investment Analysis Report of 45 W 60th St, New York, NY 10023, USA

2 bed • 2 bath • 4 guests • $1,000,000

BNB

Calc

Return Metrics

5.93% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.93%

Cap Rate

8.14%

Return on Investment

22.77%

Annual Revenue

$109,394

AirDNA projects $491/night at 61% occupancy ($109,394).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,325

Annual Expenses

$27,901

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,612

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$912

Management & Platform Fees

$273

Platform Fee (i.e. Airbnb)

$273

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$464,724

Profit on this property

$81,493

Your total deduction

$440,592

So, your new taxable income is your previous income minus your total deduction ($150,000 - $440,592)

-$290,592

Your old tax bill

$45,000

Your new tax bill

-$87,178

Estimated tax savings

$132,178

property-location

45 W 60th St New York, New York, 10023

2 bed • 2 bath • 4 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$109,394

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.93%

Cap Rate

8.14%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$124,080

Your adjusted annual income

$150,000 - $124,080 = $25,920

Taxes on $25,920 (30%)

$7,776

Your old tax bill

$45,000

Your new tax bill

$7,776

Estimated tax savings

$37,224

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com